Openflame Coffee and Roastery LLC
How we got $187K
Based on its 10 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
What they do
OpenFlame Coffee Company + Roastery is a neighborhood coffee shop and working roastery in Midwest City, Oklahoma, that roasts its own coffee on site and serves drinks, drive-thru, and whole-bean coffee to local customers.
From the company's website. Industry: Restaurants.
Estimated value over time
▲ 84% since 2020Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| OPENFLAME COFFEE AND ROASTERY LLC this business | $953K | — |
| CHIU WU RESTAURANT INC Oklahoma City · 4 employees | $634K | 0.0 mi |
| Hunan Express Restaurant Midwest City | $1.7M | 0.1 mi |
| Wendy's Midwest City | $1.7M | 0.1 mi |
| Taco Casa Midwest City | $1.7M | 0.1 mi |
| Taco Bell Midwest City | $1.7M | 0.1 mi |
| Sonic Drive In Midwest City | $1.7M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 10 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $661K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.1M |
| Estimate: the two combined (geometric mean) | $953K |
| EBITDA margin (industry, adjusted for size) | 11% |
| EBITDA = revenue × margin | $104K |
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date assuming revenue has grown 8% a year since 2020, when the PPP figures were reported; included above.
| Estimated value = EBITDA × typical sale multiple | $187K |
| Multiple for this size and industry | 1.8× |
| Value range | $99K – $256K |
| Revenue range | $627K – $1.1M |
| EBITDA range | $68K – $119K |
| Industry (NAICS) | Snack and Nonalcoholic Beverage Bars (722515) |
EBITDA margin: from IRS tax returns of S corporations in this industry (2019–2022), adjusted for company size: smaller companies typically run higher margins. EBITDA here is after owners' salaries.
Benchmarks: US Economic Census 2022, OK. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
History & advisors
Advisors
- BankingFNB Community BankPPP / SBA lender
From the company's own website and public filings (DOL Form 5500, IRS Form 990, SBA). Roles are as stated there and may be out of date.
Banking relationships
| FNB Community Bank PPP 2020, PPP 2021 | All 164 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/9/2020 | first | $40K | 9 |
| 1/20/2021 | second | $56K | 10 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Openflame Coffee and Roastery LLC
Openflame Coffee and Roastery LLC is a restaurants company in Midwest City, Oklahoma, in business since 2018. Its estimated annual revenue is about $953K, with roughly $104K of EBITDA. It has about 10 employees. Its estimated business value is $187K (likely range $99K–$256K).
Common questions
- Who owns Openflame Coffee and Roastery LLC?
- The owner of Openflame Coffee and Roastery LLC isn't in public records we've found yet. If you own or run the business, you can add or correct its details on SeeBITDA.
- How much revenue does Openflame Coffee and Roastery LLC make?
- SeeBITDA estimates Openflame Coffee and Roastery LLC's annual revenue at about $953K (likely between $627K and $1.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Openflame Coffee and Roastery LLC worth?
- About $187K, roughly 1.8× its estimated EBITDA of $104K, typical for a restaurants company its size. Likely range: $99K–$256K.
- How many employees does Openflame Coffee and Roastery LLC have?
- About 10, as reported on its PPP loan.
- When was Openflame Coffee and Roastery LLC founded?
- Openflame Coffee and Roastery LLC has been in business since 2018.